| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 9.59B | kr 9.73B | kr 9.81B | kr 8.99B | kr 6.35B |
| Gross Profit | kr 6.52B | kr 6.67B | kr 6.57B | kr 5.76B | kr 4.32B |
| Operating Income | kr 6.26B | kr 6.79B | kr 6.57B | kr 1.14B | kr 12.34B |
| EBITDA | kr 3.52B | kr 6.49B | kr -12.27B | kr 1.30B | kr 12.48B |
| Net Income | kr 938.00M | kr 2.36B | kr -11.59B | kr 1.75B | kr 11.83B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 120.00M | kr 2.40B | kr 2.09B | kr 858.00M | kr 1.20B |
| Total Assets | kr 155.89B | kr 157.86B | kr 159.34B | kr 179.73B | kr 177.63B |
| Total Debt | kr 69.39B | kr 60.10B | kr 63.11B | kr 78.44B | kr 72.57B |
| Net Debt | kr 69.27B | kr 57.70B | kr 61.02B | kr 77.58B | kr 71.37B |
| Total Liabilities | kr 87.74B | kr 78.69B | kr 82.16B | kr 100.75B | kr 94.00B |
| Stockholders' Equity | kr 68.15B | kr 79.17B | kr 77.18B | kr 78.98B | kr 82.94B |
| Cash Flow | |||||
| Free Cash Flow | kr 3.98B | kr 4.20B | kr 4.72B | kr 5.13B | kr -14.63B |
| Operating Cash Flow | kr 3.99B | kr 4.30B | kr 4.81B | kr 4.30B | kr 2.60B |
| Investing Cash Flow | kr -5.23B | kr 46.00M | kr 800.00M | kr -2.53B | kr -13.97B |
| Financing Cash Flow | kr -1.01B | kr -4.07B | kr -4.38B | kr -2.16B | kr 12.40B |